[AYS] QoQ TTM Result on 30-Sep-2024 [#2]

Stock
[AYS] AYS VENTURES BHD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- -274.08%
YoY- -127.54%
Quarter Report
Latest QR
Upcoming QR
AYS's Result
AYS's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,247,212 1,310,048 1,289,239 1,331,846 1,329,947 1,258,805 1,313,765 -3.39%
PBT -6,536 6,093 26,956 33,431 26,489 32,693 54,634 -
Tax -2,464 -3,933 -6,117 -5,300 -5,247 -5,653 -12,601 -66.21%
NP -9,000 2,160 20,839 28,131 21,242 27,040 42,033 -
-
NP to SH -6,173 3,546 18,803 28,895 22,414 27,348 40,126 -
-
Tax Rate - 64.55% 22.69% 15.85% 19.81% 17.29% 23.06% -
Total Cost 1,256,212 1,307,888 1,268,400 1,303,715 1,308,705 1,231,765 1,271,732 -0.81%
-
Net Worth 444,029 451,935 460,304 451,935 456,119 451,935 443,566 0.06%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 6,276 6,276 6,276 4,184 4,184 4,184 4,184 30.94%
Div Payout % 0.00% 177.01% 33.38% 14.48% 18.67% 15.30% 10.43% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 444,029 451,935 460,304 451,935 456,119 451,935 443,566 0.06%
NOSH 418,895 418,458 418,458 418,458 418,458 418,458 418,458 0.06%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -0.72% 0.16% 1.62% 2.11% 1.60% 2.15% 3.20% -
ROE -1.39% 0.78% 4.08% 6.39% 4.91% 6.05% 9.05% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 297.74 313.07 308.09 318.27 317.82 300.82 313.95 -3.46%
EPS -1.47 0.85 4.49 6.91 5.36 6.54 9.59 -
DPS 1.50 1.50 1.50 1.00 1.00 1.00 1.00 30.94%
NAPS 1.06 1.08 1.10 1.08 1.09 1.08 1.06 0.00%
Adjusted Per Share Value based on latest NOSH - 418,895
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 297.74 312.74 307.77 317.94 317.49 300.51 313.63 -3.39%
EPS -1.47 0.85 4.49 6.90 5.35 6.53 9.58 -
DPS 1.50 1.50 1.50 1.00 1.00 1.00 1.00 30.94%
NAPS 1.06 1.0789 1.0989 1.0789 1.0889 1.0789 1.0589 0.06%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.345 0.395 0.355 0.365 0.395 0.375 0.385 -
P/RPS 0.12 0.13 0.12 0.11 0.12 0.12 0.12 0.00%
P/EPS -23.41 46.61 7.90 5.29 7.37 5.74 4.02 -
EY -4.27 2.15 12.66 18.92 13.56 17.43 24.91 -
DY 4.35 3.80 4.23 2.74 2.53 2.67 2.60 40.80%
P/NAPS 0.33 0.37 0.32 0.34 0.36 0.35 0.36 -5.62%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 26/08/24 28/05/24 26/02/24 27/11/23 22/08/23 31/05/23 -
Price 0.33 0.385 0.37 0.375 0.39 0.41 0.35 -
P/RPS 0.11 0.12 0.12 0.12 0.12 0.14 0.11 0.00%
P/EPS -22.39 45.43 8.23 5.43 7.28 6.27 3.65 -
EY -4.47 2.20 12.14 18.41 13.73 15.94 27.40 -
DY 4.55 3.90 4.05 2.67 2.56 2.44 2.86 36.16%
P/NAPS 0.31 0.36 0.34 0.35 0.36 0.38 0.33 -4.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment